| GROUP |
|
|
|
|
|
|
|
|
|
|
|
|
| Balance as at 1 January 2015 |
1,145,353 |
1,010,785 |
162,355 |
|
853,456 |
5,805,707 |
60,148 |
397,852 |
18,440,117 |
27,875,773 |
922,646 |
28,798,419 |
| Super Gain Tax |
|
|
|
|
|
|
|
|
(833,548) |
(833,548) |
(21,123) |
(854,671) |
| Adjusted Opening Balance as at 1 January 2015 |
1,145,353 |
1,010,785 |
162,355 |
|
853,456 |
5,805,707 |
60,148 |
397,852 |
17,606,569 |
27,042,225 |
901,523 |
27,943,748 |
| Total comprehensive income for the year |
|
|
|
|
|
|
|
|
|
|
|
|
| Profit for the year |
– |
– |
– |
|
– |
– |
– |
– |
3,542,040 |
3,542,040 |
128,055 |
3,670,095 |
| Other Comprehensive Income before tax |
– |
– |
(380,673) |
|
95,339 |
– |
– |
(287,692) |
110,083 |
(462,943) |
5,573 |
(457,370) |
| Tax on other comprehensive income |
– |
– |
78,759 |
|
– |
– |
– |
– |
(7,325) |
71,434 |
– |
71,434 |
| Total comprehensive income for the Year |
– |
– |
(301,914) |
|
95,339 |
– |
– |
(287,692) |
3,644,798 |
3,150,531 |
133,628 |
3,284,159 |
| Transactions with equity holders, recognized directly in equity |
|
|
|
|
|
|
|
|
|
|
|
|
| Issue of shares (Notes 43 and 46.3) |
17,610 |
– |
– |
|
– |
– |
(5,653) |
– |
– |
11,957 |
– |
11,957 |
| Adjustment to share based payment reserve (Note 46.3) |
– |
– |
– |
|
– |
– |
26,603 |
– |
– |
26,603 |
– |
26,603 |
| Adjustment due to changes in group companies |
– |
– |
– |
|
– |
– |
– |
– |
(33,662) |
(33,662) |
24,645 |
(9,017) |
| Transfer to the statutory reserve fund (Note 44) |
– |
231,987 |
– |
|
– |
– |
– |
– |
(231,987) |
– |
– |
– |
| Dividends to equity holders (Note 17) |
– |
– |
– |
|
– |
– |
– |
– |
(1,815,450) |
(1,815,450) |
(41,283) |
(1,856,733) |
| Balance as at 31 December 2015 |
1,162,963 |
1,242,772 |
(139,559) |
|
948,795 |
5,805,707 |
81,098 |
110,160 |
19,170,268 |
28,382,204 |
1,018,513 |
29,400,717 |
| Balance as at 1 January 2016 |
1,162,963 |
1,242,772 |
(139,559) |
|
948,795 |
5,805,707 |
81,098 |
110,160 |
19,170,268 |
28,382,204 |
1,018,513 |
29,400,717 |
| Total comprehensive income for the year |
|
|
|
|
|
|
|
|
|
|
|
|
| Profit for the year |
– |
– |
– |
|
– |
– |
– |
– |
2,691,014 |
2,691,014 |
123,945 |
2,814,959 |
| Other Comprehensive Income before tax |
– |
– |
(436,305) |
|
21,000 |
– |
– |
(54,012) |
(74,425) |
(543,742) |
2,432 |
(541,310) |
| Tax on other comprehensive income |
– |
– |
33,277 |
|
– |
– |
– |
– |
11,529 |
44,806 |
– |
44,806 |
| Total comprehensive income for the year |
– |
– |
(403,028) |
|
21,000 |
– |
– |
(54,012) |
2,628,118 |
2,192,078 |
126,377 |
2,318,455 |
| Transactions with equity holders, recognized directly in equity |
|
|
|
|
|
|
|
|
|
|
|
|
| Issue of shares (Note 43 and 46.3) |
3,707 |
– |
– |
|
– |
– |
(749) |
– |
– |
2,958 |
– |
2,958 |
| Adjustment to share based payment reserve (Note 43 and 46.3) |
79,809 |
– |
– |
|
– |
– |
(66,508) |
– |
– |
13,301 |
– |
13,301 |
| Adjustment due to changes in group companies |
– |
– |
– |
|
– |
– |
– |
– |
– |
– |
(17,976) |
(17,976) |
| Transfer to the statutory reserve fund (Note 44) |
– |
3,707 |
– |
|
– |
– |
– |
– |
(3,707) |
– |
– |
– |
| Dividends to equity holders (Note 17) |
– |
– |
– |
|
– |
– |
– |
– |
(653,954) |
(653,954) |
(50,205) |
(704,159) |
| Balance as at 31 December 2016 |
1,246,479 |
1,246,479 |
(542,587) |
|
969,795 |
5,805,707 |
13,841 |
56,148 |
21,140,725 |
29,936,587 |
1,076,709 |
31,013,296 |